[AXREIT] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 58.5%
YoY- 8.18%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 210,437 210,912 179,467 167,425 161,827 144,885 126,328 8.87%
PBT 107,525 130,437 100,382 92,793 81,790 88,061 78,471 5.38%
Tax 0 0 0 0 0 -67 0 -
NP 107,525 130,437 100,382 92,793 81,790 87,994 78,471 5.38%
-
NP to SH 107,525 130,437 100,382 92,793 81,790 87,994 78,471 5.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.08% 0.00% -
Total Cost 102,912 80,475 79,085 74,632 80,037 56,891 47,857 13.60%
-
Net Worth 2,742,508 2,552,167 2,131,679 2,137,246 1,657,219 1,619,277 1,400,475 11.84%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 108,815 121,766 102,410 93,751 87,352 77,513 69,846 7.66%
Div Payout % 101.20% 93.35% 102.02% 101.03% 106.80% 88.09% 89.01% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,742,508 2,552,167 2,131,679 2,137,246 1,657,219 1,619,277 1,400,475 11.84%
NOSH 1,741,054 1,641,054 1,446,481 1,442,331 1,237,285 1,232,326 1,105,173 7.86%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 51.10% 61.84% 55.93% 55.42% 50.54% 60.73% 62.12% -
ROE 3.92% 5.11% 4.71% 4.34% 4.94% 5.43% 5.60% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.09 12.85 12.41 11.61 13.08 11.76 11.43 0.93%
EPS 6.17 7.97 6.94 6.44 6.61 7.14 7.10 -2.31%
DPS 6.25 7.42 7.08 6.50 7.06 6.29 6.32 -0.18%
NAPS 1.5752 1.5552 1.4737 1.4818 1.3394 1.314 1.2672 3.69%
Adjusted Per Share Value based on latest NOSH - 1,446,481
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.04 12.07 10.27 9.58 9.26 8.29 7.23 8.86%
EPS 6.15 7.46 5.74 5.31 4.68 5.04 4.49 5.38%
DPS 6.23 6.97 5.86 5.36 5.00 4.44 4.00 7.66%
NAPS 1.5694 1.4605 1.2199 1.223 0.9483 0.9266 0.8014 11.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.84 1.89 1.90 2.16 1.85 1.47 1.60 -
P/RPS 15.22 14.71 15.31 18.61 14.14 12.50 14.00 1.40%
P/EPS 29.79 23.78 27.38 33.57 27.99 20.59 22.53 4.76%
EY 3.36 4.21 3.65 2.98 3.57 4.86 4.44 -4.53%
DY 3.40 3.93 3.73 3.01 3.82 4.28 3.95 -2.46%
P/NAPS 1.17 1.22 1.29 1.46 1.38 1.12 1.26 -1.22%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/10/23 19/10/22 21/10/21 21/10/20 21/10/19 23/10/18 23/10/17 -
Price 1.80 1.84 1.95 2.11 1.80 1.51 1.59 -
P/RPS 14.89 14.32 15.72 18.18 13.76 12.84 13.91 1.14%
P/EPS 29.15 23.15 28.10 32.80 27.23 21.15 22.39 4.49%
EY 3.43 4.32 3.56 3.05 3.67 4.73 4.47 -4.31%
DY 3.47 4.03 3.63 3.08 3.92 4.17 3.97 -2.21%
P/NAPS 1.14 1.18 1.32 1.42 1.34 1.15 1.25 -1.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment